Annual report

Period2022-01-01 → 2022-12-31
Filed2023-03-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 141
MetricValuePeriodScopeSource row
Revenue¥26.5bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥25.5bn2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥26.8bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Revenue¥38.4bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Revenue¥36.1bn2018-01-01 → 2018-12-31dCons.Net sales (5-year summary)
Operating income−¥1.9bn2022-01-01 → 2022-12-31Cons.Operating income
Operating income−¥3.3bn2021-01-01 → 2021-12-31Cons.Operating income
Ordinary income−¥722m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income¥1.8bn2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income−¥2.9bn2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥884m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥2.2bn2018-01-01 → 2018-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥2.3bn2022-01-01 → 2022-12-31Cons.Income before income taxes
Profit before tax¥240m2021-01-01 → 2021-12-31Cons.Income before income taxes
Net income (owners)−¥3.4bn2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥489m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥5.0bn2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥103m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥911m2018-01-01 → 2018-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥3.4bn2022-01-01 → 2022-12-31Cons.Profit loss
Net income−¥489m2021-01-01 → 2021-12-31Cons.Profit loss
Total assets¥21.5bnat 2022-12-31Cons.Assets
Total assets¥26.8bnat 2021-12-31Cons.Assets
Total assets¥24.4bnat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥26.2bnat 2019-12-31dCons.Total assets (5-year summary)
Total assets¥21.8bnat 2018-12-31dCons.Total assets (5-year summary)
Total liabilities¥20.9bnat 2022-12-31Cons.Liabilities
Total liabilities¥22.9bnat 2021-12-31Cons.Liabilities
Net assets / equity¥580mat 2022-12-31Cons.Net assets
Net assets / equity¥3.9bnat 2021-12-31Cons.Net assets
Net assets / equity¥3.6bnat 2020-12-31dCons.Net assets
Net assets / equity¥9.1bnat 2019-12-31dCons.Net assets (5-year summary)
Net assets / equity¥9.5bnat 2018-12-31dCons.Net assets (5-year summary)
Cash and deposits¥5.8bnat 2022-12-31Cons.Cash and deposits
Cash and deposits¥8.1bnat 2021-12-31Cons.Cash and deposits
Cash & equivalents¥5.6bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥7.9bnat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2020-12-31dCons.Cash and cash equivalents
Cash & equivalents¥2.9bnat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.6bnat 2018-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥824m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥3.0bn2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥2.5bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.7bn2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.7bn2018-01-01 → 2018-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥807m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥264m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥2.5bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥4.8bn2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥2.9bn2018-01-01 → 2018-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥2.3bn2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥2.3bn2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥4.3bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥3.3bn2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥803m2018-01-01 → 2018-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-77.212022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-11.232021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-115.822020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-2.42019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥21.252018-01-01 → 2018-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥21.152018-01-01 → 2018-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥12.89at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥89.04at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥82.43at 2020-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥210.62at 2019-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥220.19at 2018-12-31dCons.Net assets per share (5-year summary)
Equity ratio2.6%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio14.6%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio14.6%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio34.7%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio43.4%at 2018-12-31dCons.Equity to asset ratio (5-year summary)
ROE9.8%2018-01-01 → 2018-12-31dCons.Rate of return on equity (5-year summary)
Employees445at 2022-12-31Cons.Number of employees
Employees498at 2021-12-31Cons.Number of employees
Employees539at 2020-12-31dCons.Number of employees
Employees561at 2019-12-31dCons.Number of employees
Employees501at 2018-12-31dCons.Number of employees
Revenue¥2.4bn2022-01-01 → 2022-12-31StandaloneOperating revenue2
Revenue¥2.7bn2021-01-01 → 2021-12-31StandaloneOperating revenue2
Revenue¥13.1bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥35.9bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥34.3bn2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Operating income¥246m2022-01-01 → 2022-12-31StandaloneOperating income
Operating income¥561m2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income¥191m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥357m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income−¥1.3bn2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.6bn2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.2bn2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥2.3bn2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax−¥80m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income−¥2.8bn2022-01-01 → 2022-12-31StandaloneProfit loss
Net income−¥213m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income−¥3.7bn2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income−¥29m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income¥987m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Total assets¥20.1bnat 2022-12-31StandaloneAssets
Total assets¥24.9bnat 2021-12-31StandaloneAssets
Total assets¥22.4bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥25.5bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥21.2bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥17.3bnat 2022-12-31StandaloneLiabilities
Total liabilities¥19.3bnat 2021-12-31StandaloneLiabilities
Net assets / equity¥2.9bnat 2022-12-31StandaloneNet assets
Net assets / equity¥5.6bnat 2021-12-31StandaloneNet assets
Net assets / equity¥5.0bnat 2020-12-31dStandaloneNet assets
Net assets / equity¥9.2bnat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥9.5bnat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.8bnat 2022-12-31StandaloneCash and deposits
Cash and deposits¥4.4bnat 2021-12-31StandaloneCash and deposits
EPS (basic)¥-62.772022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-4.92021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-85.562020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.72019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥232018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥22.892018-01-01 → 2018-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥2.52021-01-01 → 2021-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥2.52020-01-01 → 2020-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥222019-01-01 → 2019-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥222018-01-01 → 2018-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥65.15at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥127.39at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥115.65at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥212.71at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥220.88at 2018-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio14.3%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio22.5%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio22.3%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio35.9%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio44.7%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE10.7%2018-01-01 → 2018-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued44,837,860at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued44,639,860at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued44,584,660at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued22,269,530at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued22,166,130at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees32at 2022-12-31StandaloneNumber of employees
Employees33at 2021-12-31StandaloneNumber of employees
Employees29at 2020-12-31dStandaloneNumber of employees
Employees426at 2019-12-31dStandaloneNumber of employees
Employees434at 2018-12-31dStandaloneNumber of employees

Periods use the dates stated in the filing. d = earlier-year period dated by calendar; v = that date confirmed by the company's own earlier filing.

Segments · 44
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2022-01-01 → 2022-12-31¥12m
Reconciling Itemsreconcilingdepreciation2022-01-01 → 2022-12-31¥77m
Reconciling Itemsreconcilingsegment assetsat 2022-12-31¥9.2bn
Reconciling Itemsreconcilingsegment profit2022-01-01 → 2022-12-31−¥2.7bn
Franchise Businessreportable segmentcapex2022-01-01 → 2022-12-31¥13m
Franchise Businessreportable segmentemployeesat 2022-12-313 pure
Franchise Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥1.5bn
Franchise Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥1.5bn
Franchise Businessreportable segmentsegment assetsat 2022-12-31¥795m
Franchise Businessreportable segmentsegment profit2022-01-01 → 2022-12-31¥910m
The Business Directly Operatedreportable segmentcapex2022-01-01 → 2022-12-31¥583m
The Business Directly Operatedreportable segmentdepreciation2022-01-01 → 2022-12-31¥882m
The Business Directly Operatedreportable segmentemployeesat 2022-12-31367 pure
The Business Directly Operatedreportable segmentrevenue2022-01-01 → 2022-12-31¥25.0bn
The Business Directly Operatedreportable segmentrevenue external2022-01-01 → 2022-12-31¥25.0bn
The Business Directly Operatedreportable segmentsegment assetsat 2022-12-31¥11.5bn
The Business Directly Operatedreportable segmentsegment profit2022-01-01 → 2022-12-31−¥65m
Total Of Reportable Segments And Otherssegment totalcapex2022-01-01 → 2022-12-31¥597m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-01-01 → 2022-12-31¥882m
Total Of Reportable Segments And Otherssegment totalrevenue2022-01-01 → 2022-12-31¥26.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-01-01 → 2022-12-31¥26.5bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-12-31¥12.3bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-01-01 → 2022-12-31¥845m
Reconciling Itemsreconcilingcapex2021-01-01 → 2021-12-31¥21m
Reconciling Itemsreconcilingdepreciation2021-01-01 → 2021-12-31¥86m
Reconciling Itemsreconcilingsegment assetsat 2021-12-31¥12.1bn
Reconciling Itemsreconcilingsegment profit2021-01-01 → 2021-12-31−¥2.8bn
Franchise Businessreportable segmentdepreciation2021-01-01 → 2021-12-31¥0
Franchise Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥1.2bn
Franchise Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥1.2bn
Franchise Businessreportable segmentsegment assetsat 2021-12-31¥417m
Franchise Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥663m
The Business Directly Operatedreportable segmentcapex2021-01-01 → 2021-12-31¥473m
The Business Directly Operatedreportable segmentdepreciation2021-01-01 → 2021-12-31¥1.2bn
The Business Directly Operatedreportable segmentrevenue2021-01-01 → 2021-12-31¥24.3bn
The Business Directly Operatedreportable segmentrevenue external2021-01-01 → 2021-12-31¥24.3bn
The Business Directly Operatedreportable segmentsegment assetsat 2021-12-31¥14.3bn
The Business Directly Operatedreportable segmentsegment profit2021-01-01 → 2021-12-31−¥1.2bn
Total Of Reportable Segments And Otherssegment totalcapex2021-01-01 → 2021-12-31¥473m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-01-01 → 2021-12-31¥1.2bn
Total Of Reportable Segments And Otherssegment totalrevenue2021-01-01 → 2021-12-31¥25.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-01-01 → 2021-12-31¥25.5bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2021-12-31¥14.7bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-01-01 → 2021-12-31−¥533m

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 1,822
ItemContextValueUnit
Gain on reversal of subscription rights to shares ope cfPrior1YearDuration-1000000JPY
Gain on reversal of subscription rights to shares ope cfCurrentYearDuration-JPY
Foreign exchange losses gains ope cfPrior1YearDuration-3000000JPY
Foreign exchange losses gains ope cfCurrentYearDuration-7000000JPY
Equity in earnings losses of affiliates ope cfPrior1YearDuration69000000JPY
Equity in earnings losses of affiliates ope cfCurrentYearDuration-9000000JPY
Commission fee ope cfPrior1YearDuration136000000JPY
Commission fee ope cfCurrentYearDuration4000000JPY
Subsidy income2 ope cfPrior1YearDuration-5071000000JPY
Subsidy income2 ope cfCurrentYearDuration-1047000000JPY
Subsidies for employment adjustment ope cfPrior1YearDuration-546000000JPY
Subsidies for employment adjustment ope cfCurrentYearDuration-129000000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration57000000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-136000000JPY
Decrease increase in inventories ope cfPrior1YearDuration15000000JPY
Decrease increase in inventories ope cfCurrentYearDuration-53000000JPY
Decrease increase in prepaid expenses ope cfPrior1YearDuration198000000JPY
Decrease increase in prepaid expenses ope cfCurrentYearDuration21000000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration76000000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration63000000JPY
Decrease increase in deposits paid ope cfPrior1YearDuration-197000000JPY
Decrease increase in deposits paid ope cfCurrentYearDuration-71000000JPY
Decrease increase in accounts receivable other ope cfPrior1YearDuration-31000000JPY
Decrease increase in accounts receivable other ope cfCurrentYearDuration189000000JPY
Decrease increase in advances paid ope cfPrior1YearDuration-11000000JPY
Decrease increase in advances paid ope cfCurrentYearDuration6000000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration39000000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration40000000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-100000000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration140000000JPY
Other net ope cfPrior1YearDuration367000000JPY
Other net ope cfCurrentYearDuration253000000JPY
Subtotal ope cfPrior1YearDuration-1681000000JPY
Subtotal ope cfCurrentYearDuration-253000000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration8000000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration10000000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-96000000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-102000000JPY
Proceeds from subsidy income2 ope cfPrior1YearDuration4797000000JPY
Proceeds from subsidy income2 ope cfCurrentYearDuration1962000000JPY
Income taxes paid ope cfPrior1YearDuration-17000000JPY
Income taxes paid ope cfCurrentYearDuration-792000000JPY
Net cash provided by used in operating activitiesPrior1YearDuration3011000000JPY
Net cash provided by used in operating activitiesCurrentYearDuration824000000JPY
Payments into time deposits inv cfPrior1YearDuration-193000000JPY
Payments into time deposits inv cfCurrentYearDuration-193000000JPY
Proceeds from withdrawal of time deposits inv cfPrior1YearDuration193000000JPY
Proceeds from withdrawal of time deposits inv cfCurrentYearDuration193000000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-462000000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-599000000JPY

Every row of the EDINET CSV. Item names are the XBRL element names; filed text is kept in its original Japanese. Filed text is available on Plus and Pro.

Data checks · 24 of 24 passed
balance sheet identityconsolidated 2021-12-31pass
balance sheet identityconsolidated 2022-12-31pass rounding
balance sheet identitynon_consolidated 2021-12-31pass
balance sheet identitynon_consolidated 2022-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-12-31pass
statement vs summary · net assetsconsolidated 2021-12-31pass
statement vs summary · net assetsconsolidated 2022-12-31pass
statement vs summary · net assetsnon_consolidated 2020-12-31pass
statement vs summary · net assetsnon_consolidated 2021-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net income attributable to parentconsolidated 2021-01-01/2021-12-31pass
statement vs summary · net income attributable to parentconsolidated 2022-01-01/2022-12-31pass
statement vs summary · operating cash flowconsolidated 2021-01-01/2021-12-31pass
statement vs summary · operating cash flowconsolidated 2022-01-01/2022-12-31pass
statement vs summary · revenueconsolidated 2021-01-01/2021-12-31pass
statement vs summary · revenueconsolidated 2022-01-01/2022-12-31pass
statement vs summary · revenuenon_consolidated 2021-01-01/2021-12-31pass
statement vs summary · revenuenon_consolidated 2022-01-01/2022-12-31pass
statement vs summary · total assetsconsolidated 2021-12-31pass
statement vs summary · total assetsconsolidated 2022-12-31pass
statement vs summary · total assetsnon_consolidated 2021-12-31pass
statement vs summary · total assetsnon_consolidated 2022-12-31pass